Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.58% first-year return on $69,300 initial cash invested.
1.58%
Cash On Cash
6.96%
Cap Rate
1.13
DSCR
$2,652
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $2,561 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,652
Total Expenses
$2,561
Mortgage P&I
64%
$1,690
Property Taxes
2%
$65
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0